Trade Desk's Income Statement Analysis: Revenue to Profit Breakdown
Trade Desk's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$1.20 B | $1.58 B | $1.95 B | $2.44 B | $2.90 B | $2.97 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$221.55 M | $281.12 M | $365.60 M | $472.01 M | $619.07 M | $658.20 M |
Gross Profit Revenue minus cost of revenue. |
|
$974.91 M | $1.30 B | $1.58 B | $1.97 B | $2.28 B | $2.31 B |
|
Operating Expense
Costs to run business. |
|
$850.10 M | $1.18 B | $1.38 B | $1.55 B | $1.69 B | $1.71 B |
Research and Development Investment in innovation. |
|
$226.14 M | $319.88 M | $411.79 M | $463.32 M | $525.14 M | $535.46 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$623.96 M | $863.14 M | $968.25 M | $1.08 B | $1.16 B | $1.17 B |
General and Administrative Corporate overhead costs. |
|
$374.66 M | $525.17 M | $520.28 M | $535.82 M | $518.46 M | $510.21 M |
Sales and Marketing Customer acquisition costs. |
|
$249.30 M | $337.98 M | $447.97 M | $546.52 M | $644.30 M | $663.74 M |
Other Expenses Other operating costs. |
|
-$2.78 M | - | - | - | - | - |
Operating Income Profit from operations. |
|
$124.82 M | $113.65 M | $200.48 M | $427.17 M | $589.32 M | $601.52 M |
|
Net Interest Income
Interest income minus expense. |
|
-$1.03 M | $12.76 M | $68.51 M | $78.84 M | - | $34.53 M |
Interest Income Income from investments. |
|
- | $12.76 M | $68.51 M | $78.84 M | - | $34.88 M |
Interest Expense Cost of borrowing. |
|
$1.03 M | - | - | - | - | $356.00 K |
Non-Operating Income (ex-Int) Income outside core operations. |
|
- | - | - | - | -$69.43 M | -$31.69 M |
Total Other Income (Net) Net non-operating items. |
|
-$2.78 M | $13.72 M | $67.52 M | $80.14 M | $69.43 M | $60.43 M |
Income Before Tax Profit before taxes. |
|
$122.04 M | $127.37 M | $268.00 M | $507.30 M | $658.76 M | $661.94 M |
Income Tax Expense Taxes on income. |
|
-$15.73 M | $73.99 M | $89.06 M | $114.23 M | $215.45 M | $229.32 M |
|
Net Income
Final profit. |
|
$137.76 M | $53.39 M | $178.94 M | $393.08 M | $443.30 M | $432.62 M |
Net Income From Continuing Operations Profit from core business. |
|
$137.76 M | $53.39 M | $178.94 M | $393.08 M | $443.30 M | $432.62 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$0.29 | $0.11 | $0.37 | $0.80 | $0.92 | $0.89 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$0.28 | $0.11 | $0.36 | $0.78 | $0.91 | $0.89 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
476.85 M | 486.94 M | 489.26 M | 490.88 M | 479.99 M | 474.66 M |
Diluted Average Shares Outst. Shares including dilution. |
|
498.54 M | 499.93 M | 500.18 M | 501.92 M | 482.73 M | 476.88 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$124.82 M | $113.65 M | $200.48 M | $427.17 M | $658.76 M | $633.21 M |
EBITDA Earnings before interest, tax, D&A. |
|
$167.04 M | $168.08 M | $280.90 M | $514.66 M | $774.54 M | $725.01 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$42.22 M | $54.43 M | $80.42 M | $87.49 M | $115.78 M | $91.80 M |
| Company Report |
Trade Desk's Assets vs Liabilities & Equity
Trade Desk's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




